Valuation GMO internet group, Inc.

Stocks

Market Closed - Japan Exchange 12:00:00 23/10/2026 pm IST			5-day change	1st Jan Change
3,769.00 ^JPY	-2.53%		-8.83%	-3.80%

05:51am	Certain Common Stock of GMO internet, Inc. are subject to a Lock-Up Agreement Ending on 24-OCT-2026.	CI
19/10	GMO Internet to Build Hokkaido AI Infrastructure with Up to 116 NVIDIA B300 Servers	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,99,022	2,63,183	2,72,092	2,80,693	3,96,058	3,53,497	-	-
Change	-	-11.99%	3.38%	3.16%	41.1%	-10.75%	-	-
Enterprise Value (EV) ¹	3,53,549	3,12,373	3,52,207	3,66,397	2,26,810	5,14,810	3,17,601	3,12,692
Change	-	-11.65%	12.75%	4.03%	-38.1%	126.98%	-38.31%	-1.55%
P/E	17x	20x	19.2x	21.2x	24.9x	17.1x	14.6x	13.1x
PBR	4.05x	3.65x	3.3x	3.25x	3.87x	4.23x	3.7x	3.23x
PEG	-	-0.9x	2.34x	-4.16x	1x	0.4x	0.8x	1.2x
Capitalization / Revenue	1.24x	1.07x	1.05x	1.01x	1.39x	1.13x	1.06x	0.97x
EV / Revenue	1.46x	1.27x	1.36x	1.32x	0.79x	1.64x	0.95x	0.86x
EV / EBITDA	6.99x	5.44x	6.28x	5.95x	3x	6.2x	3.36x	-
EV / EBIT	8.6x	7.14x	8.29x	7.85x	3.97x	7.51x	4.01x	3.51x
EV / FCF	-4.68x	11x	-243x	27.7x	4.04x	11.2x	6.08x	5.23x
FCF Yield	-21.4%	9.11%	-0.41%	3.61%	24.8%	8.91%	16.5%	19.1%
Dividend per Share ²	52.7	47.6	44.1	41.8	52	79.1	85.72	95
Rate of return	1.94%	1.93%	1.72%	1.56%	1.33%	2.1%	2.27%	2.52%
EPS ²	159.7	123.2	133.3	126.5	157.6	220	259	286.8
Distribution rate	33%	38.6%	33.1%	33%	33%	36%	33.1%	33.1%
Net sales ¹	2,41,446	2,45,696	2,58,643	2,77,407	2,85,626	3,14,004	3,32,998	3,62,845
EBITDA ¹	50,613	57,412	56,051	61,607	75,651	83,000	94,500	-
EBIT ¹	41,097	43,746	42,471	46,653	57,170	68,594	79,134	88,962
Net income ¹	17,527	13,209	14,191	13,373	16,102	22,005	25,315	28,652
Net Debt ¹	54,527	49,190	80,115	85,704	-1,69,248	1,61,313	-35,896	-40,805
Reference price ²	2,715.00	2,466.00	2,563.00	2,680.00	3,918.00	3,769.00	3,769.00	3,769.00
Nbr of stocks (in thousands)	1,10,137	1,06,725	1,06,161	1,04,736	1,01,087	93,791	-	-
Announcement Date	10/02/22	13/02/23	13/02/24	12/02/25	12/02/26	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GMO INTERNET GROUP, INC.	17.13x	1.64x	6.2x	2.1%	225.44Cr
ALPHABET INC.	15.55x	7.54x	16.11x	0.27%	3,90000Cr
META PLATFORMS, INC.	21.97x	6.45x	11.53x	0.33%	1,64300Cr
MASTERCARD, INC.	31.88x	14.91x	23.56x	0.56%	55TCr
TENCENT HOLDINGS LIMITED	13.31x	3.54x	8.19x	1.53%	44TCr
NETFLIX, INC.	18.39x	5.43x	16.26x	-.--%	27TCr
ALIBABA GROUP HOLDING LIMITED	18.82x	1.37x	9.26x	1.09%	25TCr
SHOPIFY INC.	104.22x	13.84x	74.33x	-.--%	22TCr
UBER TECHNOLOGIES, INC.	21.01x	2.39x	12.17x	-.--%	14TCr
SPOTIFY TECHNOLOGY S.A.	43.81x	5.13x	33.62x	-.--%	12TCr
Average	30.61x	6.22x	21.12x	0.59%	75.26TCr
Weighted average by Cap.	21.32x	7.37x	16.85x	0.38%